Nifty
Sensex
:
:
20875.55
69399.88
-62.15 (-0.30%)
-253.85 (-0.36%)

Fertilizers

Rating :
57/99

BSE: 523630 | NSE: NFL

79.35
06-Dec-2023
  • Open
  • High
  • Low
  • Previous Close
  •  74.80
  •  80.65
  •  74.30
  •  74.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  36622383
  •  28715.09
  •  89.70
  •  55.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,889.80
  • 35.51
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,660.48
  • 3.52%
  • 1.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.71%
  • 0.52%
  • 13.61%
  • FII
  • DII
  • Others
  • 0.39%
  • 9.62%
  • 1.15%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.96
  • 18.96
  • 35.50

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.57
  • 1.23
  • 3.24

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 8.96
  • 24.57

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.03
  • 6.08
  • 5.86

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.00
  • 1.06
  • 1.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.05
  • 8.01
  • 7.74

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Net Sales
5,659.64
6,753.66
-16.20%
5,051.23
6,454.65
-21.74%
6,267.84
4,442.29
41.09%
10,137.34
5,091.71
99.09%
Expenses
5,714.29
6,571.87
-13.05%
5,059.77
6,174.04
-18.05%
6,598.66
4,261.48
54.84%
9,200.32
4,962.50
85.40%
EBITDA
-54.65
181.79
-
-8.54
280.61
-
-330.82
180.81
-
937.02
129.21
625.19%
EBIDTM
-0.97%
2.69%
-0.17%
4.35%
-5.28%
4.07%
9.24%
2.54%
Other Income
31.56
10.92
189.01%
8.52
7.68
10.94%
144.00
6.39
2,153.52%
33.05
0.74
4,366.22%
Interest
39.31
72.70
-45.93%
104.22
51.20
103.55%
83.63
38.09
119.56%
94.11
33.73
179.01%
Depreciation
90.43
87.30
3.59%
87.11
86.99
0.14%
88.92
85.46
4.05%
89.63
84.67
5.86%
PBT
-152.83
32.71
-
-191.35
150.10
-
-359.37
63.65
-
786.33
11.55
6,708.05%
Tax
-39.73
7.96
-
-47.42
38.50
-
-90.50
15.48
-
197.71
2.91
6,694.16%
PAT
-113.10
24.75
-
-143.93
111.60
-
-268.87
48.17
-
588.62
8.64
6,712.73%
PATM
-2.00%
0.37%
-2.85%
1.73%
-4.29%
1.08%
5.81%
0.17%
EPS
-1.78
0.30
-
-2.48
2.56
-
-4.81
0.12
-
11.29
-0.47
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
27,116.05
29,616.52
15,857.09
11,905.66
13,135.36
12,429.13
8,942.54
7,600.08
7,757.24
8,519.69
Net Sales Growth
19.23%
86.77%
33.19%
-9.36%
5.68%
38.99%
17.66%
-2.03%
-8.95%
 
Cost Of Goods Sold
18,943.32
19,568.22
9,171.49
6,350.29
7,013.64
6,463.56
4,252.03
3,354.13
3,481.95
4,270.48
Gross Profit
8,172.73
10,048.30
6,685.60
5,555.37
6,121.72
5,965.57
4,690.51
4,245.95
4,275.29
4,249.21
GP Margin
30.14%
33.93%
42.16%
46.66%
46.60%
48.00%
52.45%
55.87%
55.11%
49.88%
Total Expenditure
26,573.04
28,541.35
15,277.70
10,988.93
12,274.85
11,417.72
8,406.90
7,042.75
7,204.94
8,135.18
Power & Fuel Cost
-
6,455.70
4,048.37
2,555.48
3,129.76
3,138.60
2,414.92
2,229.04
2,440.57
2,609.35
% Of Sales
-
21.80%
25.53%
21.46%
23.83%
25.25%
27.00%
29.33%
31.46%
30.63%
Employee Cost
-
659.14
648.90
626.33
599.32
556.01
724.77
488.08
457.18
475.44
% Of Sales
-
2.23%
4.09%
5.26%
4.56%
4.47%
8.10%
6.42%
5.89%
5.58%
Manufacturing Exp.
-
374.49
349.92
307.44
324.94
292.21
252.77
272.58
253.86
642.79
% Of Sales
-
1.26%
2.21%
2.58%
2.47%
2.35%
2.83%
3.59%
3.27%
7.54%
General & Admin Exp.
-
157.59
144.69
126.58
123.81
107.27
102.19
98.19
76.50
77.36
% Of Sales
-
0.53%
0.91%
1.06%
0.94%
0.86%
1.14%
1.29%
0.99%
0.91%
Selling & Distn. Exp.
-
1,051.04
850.79
941.13
1,023.63
803.09
613.08
554.84
456.66
26.24
% Of Sales
-
3.55%
5.37%
7.90%
7.79%
6.46%
6.86%
7.30%
5.89%
0.31%
Miscellaneous Exp.
-
275.17
63.54
81.68
59.75
56.98
47.14
45.89
38.22
33.52
% Of Sales
-
0.93%
0.40%
0.69%
0.45%
0.46%
0.53%
0.60%
0.49%
0.39%
EBITDA
543.01
1,075.17
579.39
916.73
860.51
1,011.41
535.64
557.33
552.30
384.51
EBITDA Margin
2.00%
3.63%
3.65%
7.70%
6.55%
8.14%
5.99%
7.33%
7.12%
4.51%
Other Income
217.13
194.97
37.14
33.34
59.27
57.09
109.07
175.41
252.87
347.52
Interest
321.27
307.53
137.16
294.34
409.21
320.10
236.58
322.69
433.31
614.75
Depreciation
356.09
352.84
334.55
312.27
374.43
285.03
73.30
85.17
86.66
72.56
PBT
82.78
609.77
144.82
343.46
136.14
463.37
334.83
324.88
285.20
44.72
Tax
20.06
153.67
36.62
93.83
-81.70
164.92
122.06
116.72
89.80
18.48
Tax Rate
24.23%
25.20%
25.29%
27.32%
32.33%
35.59%
36.45%
35.93%
31.49%
41.32%
PAT
62.72
458.33
-95.12
237.08
-171.01
298.45
212.77
208.16
195.40
26.24
PAT before Minority Interest
62.72
458.33
-95.12
237.08
-171.01
298.45
212.77
208.16
195.40
26.24
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.23%
1.55%
-0.60%
1.99%
-1.30%
2.40%
2.38%
2.74%
2.52%
0.31%
PAT Growth
-67.53%
-
-
-
-
40.27%
2.21%
6.53%
644.66%
 
EPS
1.28
9.34
-1.94
4.83
-3.49
6.08
4.34
4.24
3.98
0.53

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
2,541.65
2,079.71
2,140.19
1,902.24
2,210.37
1,985.55
1,824.80
1,689.15
4,854.01
Share Capital
490.58
490.58
490.58
490.58
490.58
490.58
490.58
490.58
490.58
Total Reserves
2,051.07
1,589.13
1,649.61
1,411.66
1,719.79
1,494.97
1,334.22
1,198.57
4,363.43
Non-Current Liabilities
2,579.87
2,797.37
3,011.51
3,129.16
3,160.48
3,109.35
3,192.09
4,130.57
1,945.16
Secured Loans
534.71
629.73
648.01
596.85
279.62
114.64
172.35
985.99
1,784.90
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
206.55
205.68
201.47
204.98
178.00
155.71
150.09
134.83
189.05
Current Liabilities
7,505.58
5,631.03
3,278.65
9,504.62
8,532.65
4,531.66
5,163.27
6,165.27
6,588.12
Trade Payables
1,755.93
1,448.34
730.17
896.66
621.03
491.08
405.44
306.80
174.42
Other Current Liabilities
2,193.91
1,493.39
1,101.77
1,043.34
1,571.71
926.53
1,494.39
1,484.28
1,324.09
Short Term Borrowings
3,351.82
2,435.43
1,135.11
7,333.77
6,122.11
2,890.43
3,153.73
4,295.32
5,002.27
Short Term Provisions
203.92
253.87
311.60
230.85
217.80
223.62
109.71
78.87
87.34
Total Liabilities
12,627.10
10,508.11
8,430.35
14,536.02
13,903.50
9,626.56
10,180.16
11,984.99
13,387.29
Net Block
3,967.71
4,228.50
3,613.96
3,725.58
3,993.45
4,079.53
4,058.53
4,258.60
4,443.31
Gross Block
6,443.78
6,361.75
5,419.75
5,219.95
5,115.62
4,926.49
4,602.76
4,530.50
7,227.19
Accumulated Depreciation
2,476.07
2,133.25
1,805.79
1,494.37
1,122.17
846.96
544.23
271.90
2,783.88
Non Current Assets
4,506.42
4,715.18
4,983.85
4,720.37
4,408.54
4,378.52
4,385.78
5,174.59
6,107.08
Capital Work in Progress
177.71
138.49
862.43
656.30
133.38
64.26
50.57
32.62
39.00
Non Current Investment
259.30
257.02
416.40
322.86
265.07
216.87
151.63
22.87
0.00
Long Term Loans & Adv.
90.27
79.81
78.83
6.90
7.90
9.69
12.52
852.39
30.73
Other Non Current Assets
10.46
10.32
11.12
8.73
8.74
8.17
112.53
8.11
1,594.04
Current Assets
8,120.68
5,792.93
3,446.50
9,815.65
9,494.96
5,248.04
5,794.38
6,810.40
7,280.21
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
3,069.81
2,255.29
438.03
1,276.48
1,586.04
525.94
575.15
485.60
285.00
Sundry Debtors
4,118.53
2,808.46
2,634.09
7,735.33
7,155.76
3,924.38
4,267.43
4,802.77
5,028.95
Cash & Bank
15.66
28.82
42.22
22.20
19.06
9.82
8.30
6.97
5.25
Other Current Assets
916.68
184.31
222.31
309.63
734.10
787.90
943.50
1,515.06
1,961.01
Short Term Loans & Adv.
746.35
516.05
109.85
472.01
514.81
661.39
854.41
1,381.97
149.29
Net Current Assets
615.10
161.90
167.85
311.03
962.31
716.38
631.11
645.13
692.09
Total Assets
12,627.10
10,508.11
8,430.35
14,536.02
13,903.50
9,626.56
10,180.16
11,984.99
13,387.29

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-333.08
-1,029.24
7,021.25
-319.19
-2,703.09
1,661.14
2,452.91
1,848.38
303.67
PBT
612.00
-58.50
330.91
-262.76
458.89
334.82
324.64
286.81
44.72
Adjustment
516.80
276.85
432.97
500.29
408.20
214.62
263.66
303.50
373.74
Changes in Working Capital
-1,323.56
-1,193.99
6,275.43
-513.30
-3,482.66
1,202.81
1,938.18
1,312.83
-113.85
Cash after chg. in Working capital
-194.76
-975.64
7,039.31
-275.77
-2,615.57
1,752.25
2,526.48
1,903.14
304.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-138.32
-53.60
-18.06
-43.42
-87.52
-91.11
-73.57
-54.76
-0.94
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-205.80
-129.30
-496.68
-809.74
-309.85
-345.78
-201.46
-86.79
-88.57
Net Fixed Assets
-121.25
-218.06
-405.93
-627.25
-258.25
-337.42
-90.21
2,703.07
Net Investments
0.00
-43.83
-106.09
-67.84
-55.00
-93.25
-110.00
-13.00
Others
-84.55
132.59
15.34
-114.65
3.40
84.89
-1.25
-2,776.86
Cash from Financing Activity
525.61
1,144.94
-6,504.77
1,131.86
3,022.07
-1,313.98
-2,250.29
-1,759.97
-214.33
Net Cash Inflow / Outflow
-13.27
-13.60
19.80
2.93
9.13
1.38
1.16
1.62
0.77
Opening Cash & Equivalents
25.73
39.33
19.53
16.60
7.49
6.11
4.95
3.33
4.48
Closing Cash & Equivalent
12.46
25.73
39.33
19.53
16.62
7.49
6.11
4.95
5.25

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
51.81
42.39
43.63
38.78
45.06
40.47
37.20
34.43
98.94
ROA
3.96%
-1.00%
2.06%
-1.20%
2.54%
2.15%
1.88%
1.54%
0.20%
ROE
19.84%
-4.51%
11.73%
-8.32%
14.23%
11.17%
11.85%
5.97%
0.54%
ROCE
15.61%
1.70%
8.91%
1.68%
11.42%
10.38%
9.40%
7.07%
5.28%
Fixed Asset Turnover
4.63
2.69
2.24
2.54
2.48
1.88
1.67
1.33
1.18
Receivable days
42.68
62.64
158.95
206.89
162.69
166.96
216.57
230.22
214.61
Inventory Days
32.81
31.00
26.28
39.77
31.01
22.44
25.33
18.04
12.16
Payable days
29.88
43.35
46.75
22.94
16.16
19.63
18.48
11.81
7.93
Cash Conversion Cycle
45.61
50.29
138.48
223.73
177.54
169.77
223.42
236.45
218.84
Total Debt/Equity
1.57
1.52
0.88
4.26
2.92
1.54
2.27
3.63
1.57
Interest Cover
2.99
0.57
2.12
0.38
2.45
2.42
2.01
1.66
1.07

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.